Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.42% first-year return on $61,176 initial cash invested.
10.42%
Cash On Cash
10.28%
Cap Rate
1.62
DSCR
$3,528
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $2,997 expenses = $531 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,176
Downpayment
20%
$41,120
Closing costs
1%
$2,056
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,528
Total Expenses
$2,997
Mortgage P&I
31%
$1,090
Property Taxes
4%
$140
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882